Company Valuation: First United Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 124.2 130.8 157.2 218.1 243.2 281.6 -
Change - 5.35% 20.18% 38.72% 11.55% 15.79% -
Enterprise Value (EV) 124.2 130.8 157.2 218.1 243.2 281.6 281.6
Change - 5.35% 20.18% 38.72% 11.55% 15.79% 0%
P/E 6.36x 5.23x 10.5x 10.7x 9.93x 10.3x 9.09x
PBR 0.88x - 0.96x 1.22x 1.2x 1.26x 1.14x
PEG - 0.2x -0.3x 0.3x 0.5x 0.8x 0.7x
Capitalization / Revenue 1.69x - 2.2x 2.73x 2.74x 2.9x 2.73x
EV / Revenue 0x - 0x 0x 0x 2.9x 2.73x
EV / EBITDA - - - - - - -
EV / EBIT - - 0x 0x 0x 7.05x 6.26x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.6 - 0.8 0.84 0.96 1.04 1.1
Rate of return 3.2% - 3.4% 2.49% 2.56% 2.38% 2.52%
EPS 2 2.95 3.76 2.24 3.15 3.77 4.24 4.8
Distribution rate 20.3% - 35.7% 26.7% 25.5% 24.5% 22.9%
Net sales 1 73.66 - 71.34 79.8 88.68 97.17 103.1
EBITDA - - - - - - -
EBIT 1 - - 21.1 30.16 35.28 39.96 44.96
Net income 1 19.77 25.05 15.06 20.57 24.52 27.52 31.13
Net Debt - - - - - - -
Reference price 2 18.76 19.65 23.51 33.71 37.44 43.64 43.64
Nbr of stocks (in thousands) 6,618 6,656 6,686 6,469 6,497 6,454 -
Announcement Date 04/02/22 24/03/23 05/02/24 05/02/25 04/02/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.29x - - 2.38% 282M
13.94x - - 1.79% 936B
12.43x - - 2.06% 405B
12.54x - - 4.16% 351B
17.85x - - 2.36% 286B
11.83x - - 2.2% 262B
14.47x - - 2.72% 259B
11.7x - - 1.98% 211B
17.38x - - 2.54% 204B
22.84x - - 3.38% 182B
Average 14.53x 2.56% 309.65B
Weighted average by Cap. 14.41x 2.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. FUNC Stock
  4. Valuation First United Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!